| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BR Intermediate and finished products | 521 703.00 | | 521 703.00 | 521 703.00 |
BZ Other receivables | 60 894.00 | | 60 894.00 | 60 894.00 |
CB Subscribed and called capital, not paid | 1 000.00 | | 1 000.00 | 1 000.00 |
CJ TOTAL (II) | 583 598.00 | | 583 598.00 | 583 598.00 |
CO Grand total (0 to V) | 583 598.00 | | 583 598.00 | 583 598.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -51 849.00 | | | -51 849.00 |
DL TOTAL (I) | -50 849.00 | 1 000.00 | | -50 849.00 |
DV Miscellaneous Loans and Financial Debts (4) | 83 529.00 | 2 938.00 | | 83 529.00 |
DX Trade payables and related accounts | 550 917.00 | | | 550 917.00 |
EC TOTAL (IV) | 634 448.00 | 2 938.00 | | 634 448.00 |
EE Grand total (I to V) | 583 598.00 | 3 938.00 | | 583 598.00 |
EG Accrued income and payables due within one year | 634 448.00 | 2 938.00 | | 634 448.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FM Inventory production | | | 519 255.00 | |
FR Total operating income (I) | | | 519 255.00 | |
FW Other purchases and external expenses | | | 570 337.00 | |
GF Total Operating Expenses (II) | | | 570 337.00 | |
GG - OPERATING RESULT (I - II) | | | -51 082.00 | |
GR Interest and similar expenses | | | 766.00 | |
GU Total financial expenses (VI) | | | 766.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -766.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -51 849.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 519 255.00 | 2 448.00 | | 519 255.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 571 104.00 | 2 448.00 | | 571 104.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -51 849.00 | | | -51 849.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 550 917.00 | 550 917.00 | | 550 917.00 |
VB VAT | 60 894.00 | 60 894.00 | | 60 894.00 |
VC Group and associates | 1 000.00 | 1 000.00 | | 1 000.00 |
VI Group and Associates | 83 529.00 | 83 529.00 | | 83 529.00 |
VJ Loans taken out during the year | 16 251.00 | | | 16 251.00 |
VK Loans repaid during the year | 19 189.00 | | | 19 189.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 61 894.00 | 61 894.00 | | 61 894.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 634 448.00 | 634 448.00 | | 634 448.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
ST Other accounts | 51 082.00 | | | 51 082.00 |
YT Subcontracting | 519 255.00 | 2 448.00 | | 519 255.00 |
YZ Total deductible VAT on goods and services | 60 404.00 | 489.00 | | 60 404.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 570 337.00 | 2 448.00 | | 570 337.00 |
